[MSNIAGA] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[MSNIAGA] MESINIAGA BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -52.94%
YoY- -184.54%
Quarter Report
Latest QR
Upcoming QR
MSNIAGA's Result
MSNIAGA's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 313,425 150,759 166,438 175,615 180,878 191,631 199,666 34.95%
PBT 2,186 -22,518 -18,076 -12,578 -7,889 10,384 12,249 -68.20%
Tax -2,663 -67 -75 -101 -137 2,154 2,100 -
NP -477 -22,585 -18,151 -12,679 -8,026 12,538 14,349 -
-
NP to SH -872 -23,128 -18,723 -13,275 -8,680 11,894 13,716 -
-
Tax Rate 121.82% - - - - -20.74% -17.14% -
Total Cost 313,902 173,344 184,589 188,294 188,904 179,093 185,317 41.96%
-
Net Worth 114,105 102,677 105,733 111,055 114,902 125,454 128,940 -7.80%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 4,832 4,832 4,832 -
Div Payout % - - - - 0.00% 40.63% 35.23% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 114,105 102,677 105,733 111,055 114,902 125,454 128,940 -7.80%
NOSH 60,402 60,402 60,402 60,402 60,402 60,402 60,402 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.15% -14.98% -10.91% -7.22% -4.44% 6.54% 7.19% -
ROE -0.76% -22.52% -17.71% -11.95% -7.55% 9.48% 10.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 518.90 249.59 275.55 290.74 299.46 317.26 330.56 34.95%
EPS -1.44 -38.29 -31.00 -21.98 -14.37 19.69 22.71 -
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS 1.8891 1.6999 1.7505 1.8386 1.9023 2.077 2.1347 -7.80%
Adjusted Per Share Value based on latest NOSH - 60,402
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 519.19 249.73 275.70 290.90 299.62 317.44 330.75 34.95%
EPS -1.44 -38.31 -31.01 -21.99 -14.38 19.70 22.72 -
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS 1.8901 1.7008 1.7515 1.8396 1.9034 2.0782 2.1359 -7.80%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.23 1.05 1.31 1.62 1.15 1.07 1.10 -
P/RPS 0.24 0.42 0.48 0.56 0.38 0.34 0.33 -19.08%
P/EPS -85.20 -2.74 -4.23 -7.37 -8.00 5.43 4.84 -
EY -1.17 -36.47 -23.66 -13.57 -12.50 18.40 20.64 -
DY 0.00 0.00 0.00 0.00 6.96 7.48 7.27 -
P/NAPS 0.65 0.62 0.75 0.88 0.60 0.52 0.52 15.99%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 08/07/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.94 1.34 1.23 1.49 1.78 1.15 1.10 -
P/RPS 0.18 0.54 0.45 0.51 0.59 0.36 0.33 -33.16%
P/EPS -65.11 -3.50 -3.97 -6.78 -12.39 5.84 4.84 -
EY -1.54 -28.57 -25.20 -14.75 -8.07 17.12 20.64 -
DY 0.00 0.00 0.00 0.00 4.49 6.96 7.27 -
P/NAPS 0.50 0.79 0.70 0.81 0.94 0.55 0.52 -2.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment